5802 Circulo Dr #1-A, Leander, TX, 78645 | $94/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

5802 Circulo Dr #1-A, Leander, TX, 78645 | $94/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
- sft

107 Sleat Dr #D56, Spicewood, TX, 78669

Nearby investment properties with comparable prices

2 Bed
2 Bath
- sft

107 Sleat Dr #D56, Spicewood, TX, 78669

1 Bed
1 Bath
399 sft

25928 Haynie Flat Rd LOT 69, Spicewood, TX, 78669

CAVCO ALPINE LOFT Plan, Open Air Resorts, Spicewood

1 Bed
1 Bath
399 sft

CAVCO ALPINE LOFT Plan, Open Air Resorts, Spicewood, Spicewood, TX, 78669

1 Bed
1 Bath
399 sft

25928 Haynie Flat Rd LOT 67, Spicewood, TX, 78669

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Leander at 5802 Circulo Dr #1-A, Leander, TX, 78645 listed at $125,000 pairs $983/mo rent with a $612/mo payment to leave $94/mo cash flow. Total monthly income runs $983/mo, and annual cash flow reaches $1,127/yr on $41,438 cash to close. Return on cash invested measures 22.63% in year one, and rental yield registers 9.44% at a $125,000 basis. Equity gained on principal adds $807/yr, and annual property appreciation at 5% supports $34,535 by year five. Five-year ROI tracks 118.63% and total cumulative return in cash totals $49,157. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $983/mo property income relative to a $612/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Condo

Built in 1971

2,918 sqft lot

$N/A/sqft

No HOA

More details about the property

Welcome to 5802 Circulo Dr #1A - checkout landing page (https://show.tours/5802circulodr), Experience the ideal combination of style and comfort in this beautifully updated two-story condo located in one of Lago Vistas desirable communities. The open main-level floor plan features a spacious living room and kitchen, while a striking spiral staircase leads to a loft with a gorgeous primary suite. As an end unit, this home offers added privacy and direct access to a peaceful grassy area that feels like your own private backyard. Nearby amenities include popular local spots like The Bunker Bar & Grill, Bella Vista Italian Restaurant, Lago Vista Brewing Company, and the Lago Food Park with rotating food trucks. Outdoor lovers will appreciate being just minutes from Arkansas Bend Park on Lake Travis, the Lago Vista Golf Course, and access to Balcones Canyonlands trails. The area offers a relaxed, lake-lifestyle vibe with plenty of dining, recreation, and community hangouts close by. Low tax rate. Great schools including Lago Vista Elementary, MS & HS.

Neighborhood Data

Neighborhood data shown for ZIP Code: 78645, Leander, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	8,635 (100%)
Owner Occupied HU	6,007 (69.6%)
Renter Occupied HU	944 (10.9%)
Vacant Housing Units	1,684 (19.5%)
Median Home Value	$614,329
Average Home Value	$720,474